Property Info
- MLS S5127633
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2106
- Foundation Block
- Min Lease Block
- HOA Fees $133.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.1 | Gross Yield3.5% | Annual Rent$16,800.00 | Property Taxes$5,277.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $5,277.88 | $26,389.40 | $52,778.80 | |||
| Net Cash Flow | $11,522.12 | $57,610.60 | $115,221.20 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |